BNBCalc.com Rental Arbitrage Analysis Report of 601 N Dupont Ave, Madison, TN 37115, USA

1 bed • 1 bath • 2 guests • $1,075

BNB

Calc

Return Metrics

164.82% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

164.82%

Payback Period Days

221

Return on Investment

164.82%

Annual Revenue

$38,898

AirDNA projects $113/night at 71% occupancy ($29,303).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,421

Annual Expenses

$17,057

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$884

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$324

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

Property Manager Fee

$0

601 N Dupont Ave Nashville, Tennessee, 37115-7115

1 bed • 1 bath • 2 guests • $1,075

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$38,898

Profit (Cash Flow)

$8,942

Payback in 221 days

Cash on Cash Return

164.8%

Annual Revenue

$38,898

AirDNA projects $113/night at 71% occupancy ($29,304)

Occupancy Rate

Avg Daily Rate

Return Metrics

164.82% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

164.82%

Payback Period Days

221